BorgWarner — Jul 30, 2025 release
Fiscal 2025 second-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0000908255-25-000030
Showing in the filing
BorgWarner-Weighted production change - North America
“(7.5)% to (3.5)%”
Period
FY2025
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 28
Share repurchase program authorization for FY2028
“$1 billion”
Quarterly cash dividend per share
“55% increase”
Quarterly cash dividend per share increase
“55% increase”
Net sales for FY2025
“$14.0 billion to $14.4 billion”
Weighted light and commercial vehicle markets for FY2025
“down 2.5% to down 0.5%”
Organic sales change (implied by sales) for FY2025
“down 1.5% to up 1%”
Estimated outgrowth above market production for FY2025
“approximately 100 to 150 basis points”
Foreign currencies impact on sales for FY2025
“an increase in sales of $300 million compared to the Company’s previous guidance”
U.S. GAAP operating margin for FY2025
“8.3% to 8.5%”
Adjusted operating margin for FY2025
“10.1% to 10.3%”
Net earnings for FY2025
“$3.80 to $3.97 per diluted share”
Net earnings per diluted share for FY2025
“$3.80 to $3.97”
Adjusted net earnings per diluted share for FY2025
“$4.45 to $4.65”
Operating cash flow for FY2025
“$1,368 million to $1,418 million”
Free cash flow for FY2025
“$700 million to $800 million”
Customer advances related to capital expendi… for FY2025
“7 - 7”
Light vehicle production change - North Amer… for FY2025
“(6)% to (1.5)%”
Light vehicle production change - Europe for FY2025
“(3)% to (2)%”
Light vehicle production change - China for FY2025
“2.5% to 4.5%”
Light vehicle production change - Total for FY2025
“(0.5)% to 1.5%”
Commercial vehicle production change - North… for FY2025
“~(20)%”
Commercial vehicle production change - Europe for FY2025
“~0%”
Commercial vehicle production change - China for FY2025
“~4.5%”
Commercial vehicle production change - Total for FY2025
“~(1)%”
BorgWarner-Weighted production change - Nort… for FY2025
“(7.5)% to (3.5)%”
BorgWarner-Weighted production change - Europe for FY2025
“(2.5)% to (1.5)%”
BorgWarner-Weighted production change - China for FY2025
“3% to 4.5%”
BorgWarner-Weighted production change - Total for FY2025
“(2.5)% to (0.5)%”
Exhibit 99.1 · the passage around this item
… earlier in the release
Adjusted Operating Income and Adjusted Operating Margin (Unaudited) Three Months Ended June 30, Six Months Ended June 30, (in millions) 2025 2024 2025 2024 Net sales $ 3,638 $ 3,603 $ 7,153 $ 7,198 Operating income $ 289 $ 297 $ 526 $ 592 Operating margin 7.9 % 8.2 % 7.4 % 8.2 % Non-comparable items: Restructuring expense $ 17 $ 25 $ 48 $ 44 Impairment charges 3 — 42 — Intangible asset amortization expense 16 17 33 34 Costs to exit charging business 6 — 32 — Accelerated depreciation 21 8 21 8 Write-off of customer incentive asset 7 — 7 — Chief Executive Officer ("CEO") transition compensation 6 — 6 — Loss on sale of assets 5 — 5 — Merger and acquisition expense, net — — 2 5 Loss (gain) on sale of businesses — — 1 (3) Commercial contract settlement — 15 — 15 Adjustments associated with Spin-Off related balances 2 11 (1) 11 Other non-comparable items 1 3 3 9 Adjusted operating income $ 373 $ 376 $ 725 $ 715 Adjusted operating margin 10.3 % 10.4 % 10.1 % 9.9 % Free Cash Flow Reconciliation (Unaudited) Three Months Ended June 30, Six Months Ended June 30, (in millions) 2025 2024 2025 2024 Net cash provided by operating activities from continuing operations $ 579 $ 462 $ 661 $ 344 Capital expenditures, including tooling outlays (77) (165) (196) (355) Customer advances related to capital expenditures 5 — 7 — Free cash flow $ 507 $ 297 $ 472 $ (11) 11 Second Quarter 2025 Organic Net Sales Change (Unaudited) (in millions) Q2 2024 Net Sales FX Organic Net Sales Change Q2 2025 Net Sales Organic Net Sales Change % Turbos & Thermal Technologies $ 1,515 $ 30 $ (64) $ 1,481 (4.2)% Drivetrain & Morse Systems 1,442 23 (36) 1,429 (2.5)% PowerDrive Systems 464 8 109 581 23.5% Battery & Charging Systems 193 5 (39) 159 (20.2)% Inter-segment eliminations (11) — (1) (12) 9.1% Net sales $ 3,603 $ 66 $ (31) $ 3,638 (0.9)% Year to Date 2025 Organic Net Sales Change (Unaudited) (in millions) Q2 2024 YTD Net Sales FX Organic Net Sales Change Q2 2025 YTD Net Sales Organic Net Sales Change % Turbos & Thermal Technologies $ 3,089 $ (14) $ (140) $ 2,935 (4.5)% Drivetrain & Morse Systems 2,861 (2) (69) 2,790 (2.4)% PowerDrive Systems 900 (4) 246 1,142 27.3% Battery & Charging Systems 370 1 (62) 309 (16.8)% Inter-segment eliminations (22) — (1) (23) 4.5% Total $ 7,198 $ (19) $ (26) $ 7,153 (0.4)% Adjusted Operating Income and Adjusted Operating Margin Guidance Reconciliation (Unaudited) Full-Year 2025 Guidance (in millions) Low High Net sales $ 14,000 $ 14,400 Operating income $ 1,167 $ 1,217 Operating margin 8.3 % 8.5 % Non-comparable items: Restructuring expense $ 70 $ 80 Intangible asset amortization 65 65 Impairment charges 42 42 Costs to exit charging business 32 32 Accelerated depreciation 21 21 Write-off of customer incentive asset 7 7 Chief Executive Officer (“CEO”) transition compensation 6 6 Loss on sale of assets 5 5 Merger and acquisition expense, net 2 2 Loss on sale of business 1 1 Adjustment associated with Spin-Off related balances (1) (1) Other non-comparable items 3 3 Adjusted operating income $ 1,420 $ 1,480 Adjusted operating margin 10.1 % 10.3 % 12 Adjusted Earnings Per Diluted Share Guidance Reconciliation (Unaudited) Full-Year 2025 Guidance Low High Earnings per Diluted Share $ 3.80 $ 3.97 Non-comparable items: Restructuring expense 0.25 0.28 Impairment charges 0.16 0.16 Costs to exit charging business 0.13 0.13 Accelerated depreciation 0.08 0.08 Write-off of customer incentive asset 0.03 0.03 Chief Executive Officer (“CEO”) transition compensation 0.03 0.03 Loss on sale of assets 0.02 0.02 Merger and acquisition expense, net 0.01 0.01 Adjustment associated with Spin-Off related balances (0.01) (0.01) Tax adjustments (0.06) (0.06) Other non-comparable items 0.01 0.01 Adjusted Earnings per Diluted Share $ 4.45 $ 4.65 Free Cash Flow Guidance Reconciliation (Unaudited) Full-Year 2025 Guidance (in millions) Low High Net cash provided by operating activities $ 1,368 $ 1,418 Capital expenditures, including tooling outlays (675) (625) Customer advances related to capital expenditures 7 7 Free cash flow $ 700 $ 800 Full Year 2025 Organic Net Sales Change Guidance Reconciliation From Continuing Operations (Unaudited) (in millions) FY 2024 Net Sales FX Organic Net Sales Change FY 2025 Net Sales Organic Net Sales Change % LV/CV Weighted Market % Outgrowth % Low $ 14,086 $ 140 $ (226) $ 14,000 (1.6)% (2.5)% 0.9% High $ 14,086 $ 140 $ 174 $ 14,400 1.2% (0.5)% 1.7% Full Year 2025 Estimated Year-Over-Year Change in Production (Unaudited) North America Europe China Total Light vehicle (6)% to (1.5)% (3)% to (2)% 2.5% to 4.5% (0.5)% to 1.5% Commercial vehicle ~(20)% ~0% ~4.5% ~(1)% BorgWarner-Weighted (7.5)% to (3.5)% (2.5)% to (1.5)% 3% to 4.5% (2.5)% to (0.5)% 13
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.